65 Hitchcock Rd Carmel Valley, California
2 bed • 1 bath • 6 guests
Purchase Price
Est. $3,551/mo
$115,409
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $594
- Occupancy
- 53%
$10k
$285k
$560k
$860k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$20,681
Profit
Revenue
$115,409
Operating Expenses
$40,801
Operating Income
$74,608
Mortgage & Taxes
$53,927
Profit (Cash Flow)
$20,681
$191,486
Cash Investment
Down Payment
$159,887
Renos & Furnishing
$7,616
Closing Costs
$23,983
Total
$191,486
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
10.8%
Cap Rate
9.33%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$37,942
Deductible property tax
$7,914
Estimated gross deduction
$226,066
Your income tax rate
Estimated tax savings
$67,820
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.